Beurs gesloten -
Nyse
22:00:01 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
170,3
USD
|
+0,02%
|
|
+0,32%
|
+13,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.338
|
6.132
|
7.658
|
5.319
|
6.386
|
6.857
|
-
|
-
|
Bedrijfswaarde
1 |
9.976
|
7.664
|
12.254
|
8.896
|
10.174
|
11.842
|
11.887
|
10.774
|
K/w-verhouding
|
9,78
x
|
16,2
x
|
6,38
x
|
4,42
x
|
6,6
x
|
9,28
x
|
8,67
x
|
7,72
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,2
x
|
0,3
x
|
0,3
x
|
0,2
x
|
0,24
x
|
0,25
x
|
0,25
x
|
0,23
x
|
Bedrijfswaarde/omzet
|
0,47
x
|
0,38
x
|
0,47
x
|
0,33
x
|
0,38
x
|
0,44
x
|
0,43
x
|
0,36
x
|
Bedrijfswaarde/EBITDA
|
9,94
x
|
6,45
x
|
5,88
x
|
3,96
x
|
5,32
x
|
7,14
x
|
6,97
x
|
5,85
x
|
Bedrijfswaarde/FCF
|
20
x
|
7,29
x
|
8,68
x
|
6,64
x
|
32,4
x
|
25,1
x
|
16,6
x
|
13,5
x
|
FCF Yield
|
5,01%
|
13,7%
|
11,5%
|
15,1%
|
3,09%
|
3,98%
|
6,03%
|
7,43%
|
Price to Book
|
1,37
x
|
1,8
x
|
3,08
x
|
2,5
x
|
-
|
2,59
x
|
2,07
x
|
1,51
x
|
Aantal aandelen (in duizenden)
|
89.212
|
87.865
|
65.538
|
49.572
|
42.520
|
40.267
|
-
|
-
|
Referentieprijs
2 |
48,63
|
69,79
|
116,8
|
107,3
|
150,2
|
170,3
|
170,3
|
170,3
|
Datum van publicatie
|
11-02-20
|
16-02-21
|
17-02-22
|
17-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.336
|
20.390
|
25.844
|
26.985
|
26.949
|
27.103
|
27.799
|
29.526
|
EBITDA
1 |
1.004
|
1.188
|
2.085
|
2.245
|
1.913
|
1.658
|
1.705
|
1.840
|
Bedrijfsresultaat (EBIT)
1 |
823,6
|
989,6
|
1.892
|
2.044
|
1.692
|
1.394
|
1.433
|
1.567
|
Operationele Marge
|
3,86%
|
4,85%
|
7,32%
|
7,58%
|
6,28%
|
5,14%
|
5,16%
|
5,31%
|
Resultaat voor belastingen (EBT)
1 |
612,6
|
550,1
|
1.808
|
1.834
|
1.350
|
995,5
|
991,6
|
1.065
|
Nettowinst (verlies)
1 |
450
|
381,6
|
1.373
|
1.377
|
1.021
|
742,8
|
744,9
|
811,8
|
Nettomarge
|
2,11%
|
1,87%
|
5,31%
|
5,1%
|
3,79%
|
2,74%
|
2,68%
|
2,75%
|
WPA
2 |
4,970
|
4,300
|
18,31
|
24,29
|
22,74
|
18,34
|
19,64
|
22,06
|
Free Cash Flow
1 |
499,9
|
1.052
|
1.412
|
1.339
|
314
|
471,5
|
716,3
|
800,5
|
FCF-marge
|
2,34%
|
5,16%
|
5,46%
|
4,96%
|
1,17%
|
1,74%
|
2,58%
|
2,71%
|
Kasstroomconversie (ebitda)
|
49,79%
|
88,48%
|
67,72%
|
59,66%
|
16,41%
|
28,45%
|
42,01%
|
43,49%
|
Kasstroomconversie (nettowinst)
|
111,09%
|
275,58%
|
102,84%
|
97,22%
|
30,75%
|
63,48%
|
96,17%
|
98,6%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-20
|
16-02-21
|
17-02-22
|
17-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
6.582
|
6.753
|
6.869
|
6.666
|
6.697
|
6.399
|
6.890
|
6.893
|
6.767
|
6.486
|
6.800
|
6.890
|
6.866
|
6.678
|
7.140
|
EBITDA
1 |
571,3
|
569
|
606,9
|
550,2
|
518,5
|
496,1
|
493,8
|
471,5
|
425,1
|
398,6
|
419,8
|
418,4
|
412,2
|
411
|
428,9
|
Bedrijfsresultaat (EBIT)
1 |
521,4
|
519
|
558,1
|
500,1
|
467,1
|
443,3
|
455,7
|
415,8
|
367,7
|
340,3
|
351,7
|
352,5
|
337,9
|
352,5
|
368,6
|
Operationele Marge
|
7,92%
|
7,69%
|
8,12%
|
7,5%
|
6,97%
|
6,93%
|
6,61%
|
6,03%
|
5,43%
|
5,25%
|
5,17%
|
5,12%
|
4,92%
|
5,28%
|
5,16%
|
Resultaat voor belastingen (EBT)
1 |
506
|
477,8
|
504,5
|
473,5
|
377,7
|
380,3
|
364,8
|
327,4
|
277,7
|
253,3
|
255,1
|
252,5
|
235
|
251,5
|
267,1
|
Nettowinst (verlies)
1 |
387,1
|
362,1
|
376,3
|
352,6
|
286,4
|
288,7
|
272,5
|
243,7
|
216,2
|
190,1
|
190,8
|
188,9
|
176,2
|
187,4
|
199,2
|
Nettomarge
|
5,88%
|
5,36%
|
5,48%
|
5,29%
|
4,28%
|
4,51%
|
3,95%
|
3,54%
|
3,19%
|
2,93%
|
2,81%
|
2,74%
|
2,57%
|
2,81%
|
2,79%
|
WPA
2 |
5,870
|
5,780
|
6,480
|
6,310
|
5,720
|
6,070
|
6,020
|
5,540
|
5,040
|
4,490
|
4,626
|
4,667
|
4,426
|
4,680
|
5,053
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-02-22
|
21-04-22
|
21-07-22
|
27-10-22
|
17-02-23
|
20-04-23
|
21-07-23
|
27-10-23
|
13-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.638
|
1.532
|
4.596
|
3.577
|
3.788
|
4.985
|
5.030
|
3.917
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,615
x
|
1,289
x
|
2,204
x
|
1,594
x
|
1,98
x
|
3,008
x
|
2,95
x
|
2,128
x
|
Free Cash Flow
1 |
500
|
1.052
|
1.412
|
1.339
|
314
|
472
|
716
|
801
|
ROE (netto-inkomsten/eigen vermogen)
|
15,3%
|
11,9%
|
48,9%
|
63%
|
48,5%
|
32,8%
|
27,3%
|
23,1%
|
ROA (netto-inkomsten/totale activa)
|
4,24%
|
3,74%
|
14,6%
|
14,7%
|
9,37%
|
5,6%
|
5,37%
|
5%
|
Totale activa
1 |
10.604
|
10.215
|
9.415
|
9.394
|
10.895
|
13.260
|
13.865
|
16.237
|
Nettoactief per aandeel
2 |
35,40
|
38,80
|
38,00
|
43,00
|
-
|
65,80
|
82,20
|
113,0
|
Cashflow per aandeel
2 |
8,500
|
13,60
|
21,70
|
29,40
|
16,10
|
24,20
|
25,40
|
-
|
Capex
1 |
269
|
156
|
216
|
329
|
410
|
405
|
415
|
489
|
Capex/omzet
|
1,26%
|
0,77%
|
0,83%
|
1,22%
|
1,52%
|
1,49%
|
1,49%
|
1,66%
|
Datum van publicatie
|
11-02-20
|
16-02-21
|
17-02-22
|
17-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
170,3
USD Gemiddelde koersdoel
179,8
USD Spread / Gemiddelde doel +5,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,38% | 6,86 mld. | | +14,64% | 11,75 mld. | | -13,12% | 10,61 mld. | | -4,40% | 10,26 mld. | | +7,89% | 4,9 mld. | | -16,27% | 4,46 mld. | | -13,30% | 3,38 mld. | | -9,25% | 2,6 mld. | | +3,40% | 1,97 mld. | | +9,53% | 1,91 mld. |
Auto's, onderdelen en serviceverkopers - NEC
|